[NATWIDE] QoQ Quarter Result on 30-Jun-2015 [#1]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 77.27%
YoY- 83.25%
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 21,056 24,841 22,795 23,228 24,533 27,474 23,671 -7.50%
PBT -4,096 -1,404 -599 10 401 581 153 -
Tax 172 -105 -91 -45 -555 -324 -209 -
NP -3,924 -1,509 -690 -35 -154 257 -56 1595.26%
-
NP to SH -3,924 -1,509 -690 -35 -154 257 -56 1595.26%
-
Tax Rate - - - 450.00% 138.40% 55.77% 136.60% -
Total Cost 24,980 26,350 23,485 23,263 24,687 27,217 23,727 3.48%
-
Net Worth 5,591,884 59,518 61,199 60,083 62,229 61,560 64,088 1861.88%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 5,591,884 59,518 61,199 60,083 62,229 61,560 64,088 1861.88%
NOSH 60,127 60,119 60,000 58,333 60,416 59,767 62,222 -2.25%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -18.64% -6.07% -3.03% -0.15% -0.63% 0.94% -0.24% -
ROE -0.07% -2.54% -1.13% -0.06% -0.25% 0.42% -0.09% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 35.02 41.32 37.99 39.82 40.61 45.97 38.04 -5.36%
EPS -6.53 -2.51 -1.15 -0.06 -0.26 0.43 -0.09 1635.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 93.00 0.99 1.02 1.03 1.03 1.03 1.03 1907.12%
Adjusted Per Share Value based on latest NOSH - 58,333
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 17.09 20.16 18.50 18.85 19.91 22.29 19.21 -7.49%
EPS -3.18 -1.22 -0.56 -0.03 -0.12 0.21 -0.05 1489.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 45.3746 0.483 0.4966 0.4875 0.505 0.4995 0.52 1861.97%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.705 0.80 0.65 0.83 0.73 0.61 0.725 -
P/RPS 2.01 1.94 1.71 2.08 1.80 1.33 1.91 3.45%
P/EPS -10.80 -31.87 -56.52 -1,383.33 -286.39 141.86 -805.56 -94.34%
EY -9.26 -3.14 -1.77 -0.07 -0.35 0.70 -0.12 1707.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.81 0.64 0.81 0.71 0.59 0.70 -94.09%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 25/02/16 23/11/15 27/08/15 29/05/15 17/02/15 28/11/14 -
Price 0.75 0.71 0.89 0.60 0.85 0.68 0.72 -
P/RPS 2.14 1.72 2.34 1.51 2.09 1.48 1.89 8.62%
P/EPS -11.49 -28.29 -77.39 -1,000.00 -333.47 158.14 -800.00 -94.07%
EY -8.70 -3.54 -1.29 -0.10 -0.30 0.63 -0.13 1544.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.72 0.87 0.58 0.83 0.66 0.70 -94.09%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment